SARATOGA RESOURCES INC /TX
10SB12G/A, 1999-11-10
OIL & GAS FIELD EXPLORATION SERVICES
Previous: EYECITY COM INC, 10SB12G/A, 1999-11-10
Next: PORTAL NET LTD, 20FR12G, 1999-11-10





    As filed with the Securities and Exchange Commission on October 6, 1999.

                                            Registration No. 000-27563
                                                            --------------------

- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



                                   FORM 10-SB

              GENERAL FORM FOR REGISTRATION OF SECURITIES OF SMALL
               BUSINESS ISSUERS Under Section 12(b) or (g) of the
                         Securities Exchange Act of 1934

                         --------------------------------

                            SARATOGA RESOURCES, INC.
                 (Name of small business issuer in its charter)

                  TEXAS                                        76-0314489
         (State or other jurisdiction of                    (I.R.S. Employer
         incorporation or organization)                    Identification No.)

                         301 CONGRESS AVENUE, SUITE 1550
                               AUSTIN, TEXAS 78701
                                 (512) 478-5717
               (Address, including zip code, and telephone number,
          including area code, of Issuer's principal executive offices)

                         --------------------------------

           Securities to be registered under Section 12(g) of the Act:
                          Common Stock, $0.001 par value
                                (Title of class)

                         --------------------------------


                                        1

<PAGE>

<TABLE>
<CAPTION>


                                TABLE OF CONTENTS
                                                                                                               PAGE

<S>                                                                                                            <C>
PART I   .........................................................................................................3

ITEM 1.           DESCRIPTION OF BUSINESS.........................................................................3

ITEM 2.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS.......................................................................7

ITEM 3.           DESCRIPTION OF PROPERTY.........................................................................8

ITEM 4.           SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                  MANAGEMENT......................................................................................9

ITEM 5.           DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS
                  ................................................................................................9

ITEM 6.           EXECUTIVE COMPENSATION.........................................................................11

ITEM 7.           CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.................................................12

ITEM 8.           DESCRIPTION OF SECURITIES......................................................................12
                  General  ......................................................................................12
                  Common Stock...................................................................................12
                  Preferred Stock................................................................................12

PART II  ........................................................................................................13

ITEM 1.           MARKET FOR COMMON EQUITY AND RELATED SHAREHOLDER MATTERS
                  ...............................................................................................14

ITEM 2.           LEGAL PROCEEDINGS..............................................................................14

ITEM 3.           CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
                  AND FINANCIAL DISCLOSURE ......................................................................14

ITEM 4.           RECENT SALES OF UNREGISTERED SECURITIES........................................................15

ITEM 5.           INDEMNIFICATION OF DIRECTORS AND OFFICERS......................................................15

PART F/S          FINANCIAL STATEMENTS...........................................................................15

PART III.         INDEX TO EXHIBITS..............................................................................16

</TABLE>

                                        2

<PAGE>



PART I

ITEM 1.           DESCRIPTION OF BUSINESS

BUSINESS AND RECENT DEVELOPMENTS

         Since the  completion in 1996  of the sale of a majority of the oil and
gas producing  Saratoga  Resources Inc., a Texas Corporation (the "Company") the
Company  had  been  in  the  process  of  pursuing  various  potential  business
opportunities,  while  continuing its oil and gas efforts.  In this regard,  the
Company  recently entered into a purchase and sale agreement for the acquisition
of certain oil and gas properties  for a purchase  price of $27.5  million.  The
Company was ultimately  unsuccessful in consummating  the  acquisition,  but was
awarded a $400,000  transaction  break-up  fee. The Company  continues to pursue
hydrocarbon  production  and  mineral  lease  acquisitions,  as well as prospect
development.  The Company  retains  consultants  for the  purpose of  evaluating
mineral lease acquisitions in Houston County, Texas, and production purchases in
the   Los    Angeles    basin.    Additionally,    the    Company    retains   a
geological/geophysical  firm to utilize the Company data to identify exploration
and  development  prospects.  In 1998 the Company  considered the acquisition or
development  of  numerous   businesses,   and  these  efforts  resulted  in  the
transactions hereinafter described.

         On March 27,  1998,  the  Company,  which was  formerly a wholly  owned
subsidiary   of  Saratoga   Resources,   Inc.,  a  Delaware   Corporation   (the
"Predecessor"),  entered into a consulting agreement with an independent oil and
gas exploration  company to utilize the Company's extensive seismic and well log
data  for  the  identification  of  oil  and  gas  exploration  and  development
prospects.  In this regard,  the Company is now  pursuing a re-entry  project in
Dawson  County,  Texas.  On March 18,  1999,  the Company  entered into a second
agreement  with the same  company to  evaluate  opportunities  in the  Louisiana
Cretaceous shelf and extended the 1998 agreement.  Under these  agreements,  the
Company provides  advisory  services and receives  compensation in the form of a
working  interest  and/or  royalties  of up to  33%  generated  from  identified
prospects.

         On August 14, 1999 the  Predecessor, then the shell  company  parent of
the Company,  closed merger agreements with each of PrimeVision Health,  Inc., a
Delaware corporation ("Prime"), which is a vertically integrated vision services
company,  and  OptiCare Eye Health  Centers,  Inc.,  a  Connecticut  corporation
("OptiCare"),  which is a  provider  of  consulting,  administrative  and  other
support  services to  ophthalmology  and optometry  eye care centers  located in
Connecticut.  Pursuant to the merger agreements,  the Predecessor acquired Prime
and  OptiCare in an all-stock  transaction  by issuance to the  shareholders  of
OptiCare and Prime shares of the Predecessor's  Common Stock  constituting 97.5%
of the outstanding Common Stock of the Predecessor (the "Eye Care Acquisition").
In a  related  transaction,  the  Company  was  spun off by the  Predecessor  to
continue its prior business operations.

         In the spin-off, the Predecessor, which was then the 100% owning parent
entity of the  Company,  made an in-kind  distribution  of all of the  Company's
issued  and  outstanding  stock  to the  shareholders  of the  Predecessor.  The
distribution was made on the basis of one share

                                        3

<PAGE>

of the Company's  common stock, for each share of the  Predecessor's  stock. The
record date for the spin-off was August 9, 1999,  resulting in the  distribution
of 3,465,292 shares of the Company's common stock.

HISTORY

         The Company was  incorporated in Texas  on July 25, 1990 under the name
Saratoga Resources, Inc.  It became a wholly-owned subsidiary of the Predecessor
in 1993.

         On May 25, 1994,  the Company  established  a new lending  relationship
with  Internationale   Nederlanden  (U.S.)  Capital   Corporation,   a  Delaware
corporation  ("ING"), by executing a credit agreement and related documents (the
"Pre-existing Credit Agreement").  As of that date, the Company used the various
credit  facilities  that  were  provided  by ING (i) to  acquire  57.15%  of the
outstanding Common Stock of Lobo Energy, Inc., a Texas corporation ("LEI"), (ii)
pay off all debt  associated  with those  properties at the time of acquisition,
(iii) retire all credit facilities at BankOne, (iv) develop existing oil and gas
properties, and (v) provide general working capital. The Company paid a purchase
price of $6,000,375 for the LEI Common Stock.

         On March 31,  1995,  the  Company  and ING  entered  into a new  credit
agreement  (the "Credit  Agreement")  to refinance  the existing debt to ING, to
purchase  the  remaining  LEI  Common  Stock and  provide  additional  money for
acquisitions of additional  properties.  On that date, the Company  acquired the
remaining 42.85% of the Common Stock of LEI from Mr. Peter P. Pickup ("Pickup").
As a result of this  acquisition,  the Company owned and controlled  100% of the
Common  Stock  outstanding  of LEI.  Concurrently  with the  purchase of the LEI
Common Stock,  LEI assigned to the Company all of LEI's oil and gas assets.  The
total  purchase  price paid by the Company  was  $5,401,000.  The  Company  also
refinanced $2,411,000 in debt due ING allocable to LEI and its properties.

         On  May  7,  1996,   the  Company   entered  into  an  agreement   (the
"ING-P/Energy  Agreement")  by and  among the  Predecessor,  the  Company,  Lobo
Operating,  Inc., a Texas corporation  ("LOI"),  and LEI (the  Predecessor,  the
Company,  LOI and LEI,  its  direct or  indirect  subsidiaries  being  sometimes
collectively  referred to herein as the "Saratoga  Companies"),  Thomas F. Cooke
("Cooke"),  Joseph T. Kaminski  ("Kaminski"),  Randall F. Dryer  ("Dryer")  (the
Saratoga  Companies,  Cooke,  Kaminski and Dryer sometimes referred to herein as
the  "Saratoga  Parties"),  Prime  Energy  Corporation,  a Delaware  corporation
("P/Energy"),  and  ING.  (Prime  Energy  Corporation  has no  affiliation  with
PrimeVision Health, Inc., referred to elsewhere herein.)


                                        4

<PAGE>



         The ING-P/Energy  Agreement provided for a sale of virtually all of the
assets (the "Interests") of the Company,  LOI and LEI (the Company,  LOI and LEI
sometimes  collectively  referred to herein as the  "Saratoga  Entities") to ING
pursuant  to ING's  rights  under that  certain  Credit  Agreement  and  related
documents  (collectively  the "Credit  Agreement")  dated March 30, 1995, by and
among the  Predecessor,  the  Company,  LEI and ING.  Upon  consummation  of the
ING-P/Energy  Agreement on May 7, 1996, at which ING was the highest bidder, ING
concurrently sold the Interests to P/Energy for cash consideration of $7,180,000
and additional  consideration  as provided in the  agreement.  The cash proceeds
from the sale were  applied to the  settlement  of  outstanding  vendor debt and
other related liabilities of the Saratoga Companies,  and $1,500,000 was paid to
the Predecessor.

         The  Predecessor,  the  Company,  LEI and ING  entered  into the Credit
Agreement  to  facilitate  the  acquisition  by the  Company  of the LEI  assets
previously  owned by  Pickup.  Under  the  terms of the  Credit  Agreement,  ING
established  two  credit  facilities  in favor of the  Company  in the  combined
maximum  principal  amount  of  $19,000,000,   subject  to  the  borrowing  base
limitations  set forth therein.  All oil and gas properties  (the  "Properties")
owned by the  Saratoga  Entities  were  pledged as  collateral  under the Credit
Agreement and all obligations to ING were also guaranteed by the Predecessor and
all of its  subsidiaries.  Funds  obtained  from these  credit  facilities  were
anticipated to be used for the development of the Properties by the Company.

         Subsequent  to  entering  into the Credit  Agreement,  the  Predecessor
engaged   Internationale   Nederlanden   (U.S.)  Securities   Corporation  ("ING
Securities"),  a  subsidiary  of ING,  to assist  the  Predecessor  in a private
placement  of  Predecessor   stock.  The  private  placement  efforts  were  not
successful and additional  funds necessary for the development of the Properties
were not provided by ING.

         The failure of the private placement efforts combined with the shortage
of funds for the  development of its  Properties  placed the Company in a severe
financial  crisis.  In an attempt to salvage the maximum  value of the  Saratoga
Companies  for the  benefit  of the other  creditors,  the  Predecessor  and its
shareholders  spent several months examining and pursuing  various  alternatives
with respect to (i) the possible refinancing and/or restructuring of the debt of
the  Saratoga  Companies,  (ii)  the  sale of the  Saratoga  Companies  or their
underlying  assets, and (iii) the prosecution or settlement of certain potential
claims against ING.

         Facing what the Company believed to be an eminent foreclosure action by
ING which would restrict the Company's  objectives and its ability to consummate
negotiations  with P/Energy,  in April of 1996, the Saratoga  Companies  filed a
lawsuit  against ING and ING  Securities,  the principal  relief sought  therein
being  injunctive  relief from the  threatened  foreclosure.  Subsequently,  the
Company  and  ING  entered  into  discussions  in an  attempt  to  reach a final
resolution  of ING's rights  under the Credit  Agreement  and the  Predecessor's
asserted claims. In reviewing its options, the Company believed that the sale of
assets pursuant to the ING-P/Energy Agreement, consummated as described above on
May 7, 1996,  would  leave the  Company in a better  financial  position  than a
contested foreclosure sale by ING.



                                        5

<PAGE>




EMPLOYEES

         On  October 5,  1999  the  Company  employed  two full  time  employees
consisting of one executive officer (the Chief Executive  Officer) and an office
manager.


ITEM 2.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS

         Since the  consummation of the  ING-P/Energy  Agreement (see Item 1,
History"),  management  of the  Company  has sought new  business  opportunities
through  acquisitions and through use of the Company's database and expertise in
the oil and gas business, with a view to enhancing shareholder value. Results of
operations  should be evaluated in light of the  Company's  being in a period of
transition,  in which  management is seeking to develop new businesses that will
ultimately generate earnings and otherwise enhance shareholder value.

     Prior to the closing of the Eye Care Acquisition in August, 1999, the
Company was one of four direct,  wholly-owned  subsidiaries of the  Predecessor.
The four subsidiaries were the Company,  LOI, LEI and Saratoga Holdings I, Inc.,
a Texas  Corporation  ("Holdings").  Concurrent with or immediately prior to the
closing of the Eye Care Acquisition,  the Predecessor (i) transferred all of the
issued and outstanding stock of LOI and LEI to the Company,  causing LOI and LEI
to become direct,  wholly-owned  subsidiaries of the Company;  (ii) spun off the
stock of the Company to the shareholders of the Predecessor;  and (iii) spun off
all but 301,375  shares (or  approximately  9% of the total number of shares) of
the  issued  and  outstanding  stock  of  Holdings  to  the  shareholder  of the
Predecessor;  those shares in Holdings which were not spun off were  transferred
to the  Company.  As a result of these  transactions,  the  Company  became  the
successor of the Predecessor's business. Accordingly, the consolidated financial
condition  and  history of the  Company is  essentially  the same as that of the
Predecessor,  except for (y) the  spin-off of Holdings  and (z) the  requirement
that the Predecessor, upon the closing of the Eye Care Acquisition, was required
to have approximately $130,000 in cash, with no other assets or liabilities.

RESULTS OF OPERATIONS

         Revenues.  Total revenues for fiscal  1998 were $39,000, as compared to
$35,000 for fiscal 1997.

         Costs and Expenses.  Cost and expenses were reduced in 1998 as a result
of determined cost control efforts of management.  Costs and expenses for fiscal
1998 totaled approximately $363,000, compared to $462,000 for fiscal 1997.

         Net Loss. Consolidated net loss was approximately $324,000  in  1998,
compared to a net loss of $118,000,  an increase of approximately  $206,000.  In
fiscal 1997, the Predecessor had a non-recurring gain of approximately  $309,000

                                       6
<PAGE>

that was  attributable to the settlement of litigation with a former officer and
shareholder.  Excluding the effect of such non-recurring gain, the Predecessor's
net  loss in 1998  would be  $103,000  less  than  the net  loss in 1997,  which
management attributes to its cost control efforts.

LIQUIDITY AND CAPITAL RESOURCES

         The Company's assets as of October 5, 1999 consist of 301,375 shares of
Holdings,  150,000  shares of  OptiCare,  100% of the stock of both LOI and LEI,
furniture  fixtures and equipment  necessary to continue the  business,  seismic
data and cash.  The 150,000 shares of OptiCare have been  informally  pledged as
collateral on $100,000 of debt associated with the Eye Care Acquisition, $20,000
of which  has been  paid off.  The  Company  believes  that its  assets  will be
sufficient to conduct its business for the next 12 months.  Management  believes
that its cost control efforts will enable the Company to continue its operations
for the next 12 months without additional cash.

YEAR 2000 ISSUE

         The Company  utilizes  software  and related  technologies  that may be
affected  by the Year 2000  problem,  which is common  to most  businesses.  The
Company is addressing  the effect of the potential  Year 2000 problem on all its
critical systems and with all of its critical vendors, customers and clients. At
this time,  critical  information  systems  throughout the Company are Year 2000
compliant. No extra costs were incurred in obtaining this compliance. Management
has determined  that no critical  business  areas will be adversely  affected by
Year 2000 issues, but the Company continues to work with its vendors,  customers
and others to ensure a smooth  transition.  Based on the  foregoing,  management
does not consider any contingency plan to be necessary,  and management believes
that any  costs  and  risks  related  to Year  2000  compliance  will not have a
material  adverse impact on the liquidity or financial  position of the Company.
If the Company  hereafter  engages in  acquisitions  or  business  combinations,
management  will  address  possible  new  Year  2000  problems  related  to such
transactions at the time of such transactions.

FORWARD-LOOKING STATEMENTS

         Statements  contained  herein  that  relate  to  the  Company's  future
performance,  including  without  limitation  statements  with  respect  to  the
Company's  anticipated  results for any portion of 1999, shall be deemed forward
looking  statements within the safe harbor provisions of the Private  Securities
Litigation  Reform Act of 1995.  A number of  factors  affecting  the  Company's
business and  operations  could cause actual results to differ  materially  from
those contemplated by the forward looking statements. Those factors include, but
are not  limited to,  demand and  competition  for the  Company's  products  and
services,  changes in the requirements of clients and customers,  and changes in
general  economic  conditions that may affect demand for the Company's  products
and  services or  otherwise  affect  results of  operations  or the value of the
Company's  assets.  The  forward-looking  statements  that are  included in this
report were  prepared by management  and have not been audited by,  examined by,
compiled by or subjected to agreed-upon  procedures by independent  accountants,
and no third  party has  independently  verified or  reviewed  such  statements.
Readers of this report should consider these facts in evaluating the information
and are cautioned not to place undue reliance on the forward-looking  statements
contained herein.


                                       7
<PAGE>

ITEM 3.           DESCRIPTION OF PROPERTY

         The Company  maintains an office in Austin,  Texas, on a month-to-month
basis at a current rate of $2,175 per month.

ITEM 4.           SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                  MANAGEMENT

         The following table sets forth information concerning the shares of the
Company's  stock  beneficially  owned by each  director  of the  Company and all
directors  and  officers as a group and each holder of over five  percent of any
class of outstanding stock as of October 5, 1999.

The mailing address for all officers and directors is 301 Congress Avenue, Suite
1550, Austin, Texas 78701.

<TABLE>
<CAPTION>

NAME OF BENEFICIAL
OWNER PERCENT                                     CLASS OF STOCK                 SHARES             PERCENT(1)
- ------------------                                --------------                 ------             ----------
<S>                                                   <C>                     <C>                       <C>
Thomas F. Cooke                                       Common                  2,420,422(2)                69.8%

Kevin M. Smith                                        Common                    238,295(3)                 6.9%

All executive officers and                            Common                  2,558,717                   76.7%
   directors as a group (2 persons)

<FN>


1        Based on 3,465,292 shares currently outstanding, as the result of a 34.65292 to 1 stock split (i.e., 34.65292
         shares were issued in exchange for each 1 share outstanding) effective August 9, 1999 with respect to the
         100,000 shares of Common Stock previously outstanding.

2        Includes 109,148 shares held by June Cooke, Mr. Cooke's spouse, of which Mr. Cooke disclaims beneficial
         ownership.

3        Includes 20,000 shares held by Sandra Smith, Mr. Smith's spouse, of which Mr. Smith disclaims beneficial
         ownership.

</FN>
</TABLE>

ITEM 5.           DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL
                  PERSONS

         Executive  officers of the Company  and its wholly  owned  subsidiaries
serve at the  pleasure of the Board of Directors  and are elected  annually at a
meeting of the Board of  Directors.  Set forth are the  directors  and executive
officers as of October 5, 1999.


                                       8
<PAGE>

<TABLE>
<CAPTION>

     Name                                Position                                 Age      Term of Office
     ----                                --------                                 ---      --------------
<S>                        <C>                                                    <C>          <C>
Thomas F. Cooke            Chairman of the Board, Chief Executive                 50           1 yr.
                           Officer, President, Treasurer and Secretary

Kevin M. Smith             Director                                               54           1 yr.

</TABLE>

BIOGRAPHICAL INFORMATION

         As of October 5,  1999, the following  provides  information as to
each executive  officer and director of the Company,  including  age,  principal
occupation and business experience during the last five years:




                                        9

<PAGE>



THOMAS F. COOKE,  CHAIRMAN OF THE BOARD,  CHIEF  EXECUTIVE  OFFICER,  PRESIDENT,
TREASURER  AND  SECRETARY,  age  50,  was  one of the  co-founders  of  Saratoga
Resources,  Inc. in 1990. Mr. Cooke has been a self employed independent oil and
gas  producer  for the last 17 years.  The  Predecessor  acquired the Company in
September  1993,  at which time Mr. Cooke was elected  Chairman of the Board and
Chief Operating Officer of the Predecessor, and the sole officer and director of
the Company. Mr. Cooke is a member of the Texas Independent Producer and Royalty
Owner  Association  and serves as Director  and  Chairman of the North  American
Energy  Issues  Committee.  Mr.  Cooke  replaced  Joseph  T.  Kaminski  as Chief
Executive Officer on April 3, 1996.

KEVIN M. SMITH,  DIRECTOR,  age 54, has in excess of 30 years  experience  as an
exploration  geophysicist.  In 1977, after ten years with Amoco Production,  Mr.
Smith joined R. Brewer and Company,  a geophysical  consulting firm. In 1984, he
formed his own  geophysical  consulting  firm (Kevin M. Smith,  Inc.),  which he
continues to operate.  Mr. Smith completed three years of undergraduate  work at
the University of Texas in 1966 and received a Bachelor of Science degree with a
dual major of Geology and  Geophysics  at the  University of Houston in 1967. He
also did post graduate  studies in Geology and  Geophysics at the  University of
Houston.  Mr.  Smith  has  written  professional  papers on  innovative  uses of
geophysics in horizontal drilling projects.

ITEM 6.           EXECUTIVE COMPENSATION

         The  following   Summary   Compensation   Table  sets  forth  all  cash
compensation  paid,  distributed or accrued for services,  including  salary and
bonus amounts rendered in all capacities,  for the Company and  Predecessor,  as
indicated,  during the fiscal years ended, or ending,  December 31, 1999,  1998,
1997,  and 1996.  All other tables  required to be reported have been omitted as
there  has been no  compensation  awarded  to,  earned  by or paid to any of the
Predecessor's executives in any fiscal year covered by the tables.

<TABLE>
<CAPTION>


                           SUMMARY COMPENSATION TABLE

     Name and                                                Fiscal                      Salary/
Principal Position                        Entity           Year Ended             Annual Compensation
- ------------------                        ------           ----------             -------------------
<S>                                   <C>                     <C>                        <C>

Thomas Cooke, CEO                     Company                 1999                       $120,000
Thomas Cooke, CEO                     Predecessor             1998                       $120,000
Thomas Cooke, CEO                     Predecessor             1997
$120,000(1)
Thomas Cooke, CEO                     Predecessor             1996
$116,500(2)

                                       10
<PAGE>
<FN>

4        During fiscal years 1996 and 1997, the Predecessor deferred portions of
         salary  due to Mr.  Cooke,  which  were  paid in full  later  in  1997,
         together with $8,048 in interest.  The salary  information set forth in
         the Summary  Compensation Table for 1997 does not include (1) cash paid
         in 1997 for salary deferred  from prior years or (ii)  interest payment
         on any deferred salary.

5        Includes $60,000 which was earned in fiscal year 1996, but deferred and
         paid to Mr. Cooke in fiscal year 1997.
</FN>
</TABLE>

DIRECTOR COMPENSATION

         Directors of the company  currently serve without any  compensation for
their  services,  either in the form of  monetary  compensation,  stock or stock
options.

ITEM 7.           CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         Effective May 17, 1997,  the  Predecessor  purchased  870,737 shares of
the  Predecessor's  Common  Stock and all Special  Options  from Dr.  Randall F.
Dryer,  who resigned as a Director of the  Predecessor  effective as of the same
date.  The  total  purchase  price for the  Common  Stock  and the  options  was
$175,000.

         Mr. Kaminski assigned  Special Options back  to the Predecessor as part
of the settlement  agreement  dated March 10, 1997.  Such assignment was part of
the  transaction  wherein the  Predecessor,  Cooke,  Dryer and Dryer,  Ltd.  and
Kaminski settled a lawsuit among Mr. Kaminski, the Predecessor and certain other
parties.

     Mr. Cooke may be deemed a parent of the Company by reason of his beneficial
ownership of approximately 70% of the Company's outstanding voting stock.

ITEM 8.           DESCRIPTION OF SECURITIES

GENERAL

         The total number of shares of all classes of capital stock which the
Company  has the  authority  to issue is  100,100,000  of which (a)  100,000,000
shares are  designated  as Common  Stock,  par value  $0.001 per share,  and (b)
100,000 shares are designated as Preferred Stock par value $0.001 per share.

COMMON STOCK

         Each share of Common  Stock of the  Company  has  identical  rights and
privileges in every respect.  The holders of shares of Common Stock are entitled
to vote upon all matters  submitted to a vote of the shareholders of the Company
and are entitled to one vote for each share of Common Stock held. Subject to the
prior rights and  preferences  applicable to shares of the Preferred Stock , the
holders of shares of the Common  Stock are  entitled to receive  such  dividends
(payable  in cash,  stock,  or  otherwise)  as may be  declared  thereon  by the
Company's Board of Directors.


                                       11
<PAGE>

PREFERRED STOCK

         There is currently no separate  series of Preferred  Stock  designated.
However, shares of the Preferred Stock may be issued from time to time in one or
more series.  Except as limited by the Company's Articles of Incorporation,  the
shares of each series shall have such  designations,  preferences,  limitations,
and  relative  rights,  including  voting  rights,  as  shall be  provided  in a
resolution or resolutions  providing for the issue of such series adopted by the
Company's Board of Directors.  In general,  the Board of Directors is authorized
to establish and designate  series of the Preferred Stock , to fix the number of
shares   constituting  each  series,   and  to  fix  the  designations  and  the
preferences,  limitations,  and relative rights, including voting rights, of the
shares of each series and the variations of the relative  rights and preferences
as  between  series,  and to  increase  and to  decrease  the  number  of shares
constituting  each  series.  The  relative  powers,  rights,  preferences,   and
limitations  may vary between and among series of Preferred Stock in any and all
respects so long as all shares of the same series are identical in all respects.
The authority of the Board of Directors with respect to each series includes the
authority to determine the following:

                  (a) the rate or rates and the times at which  dividends on the
         shares of such  series  shall be paid,  the periods in respect of which
         dividends  are  payable,  the  conditions  upon  such  dividends,   the
         relationship  and  preferences,  if any, of such dividends to dividends
         payable  on any other  class or series of  shares,  whether or not such
         dividends shall be cumulative, partially cumulative, or noncumulative;

                  (b)  whether  or not  the  shares  of  such  series  shall  be
         redeemable or subject to repurchase at the option of the Company;

                  (c) the rights of the  holders of shares of such series in the
         event of the  voluntary or  involuntary  liquidation,  dissolution,  or
         winding up of the Company and the  relationship or preference,  if any,
         of such  rights  to rights of  holders  of stock of any other  class or
         series;

                  (d) whether or not the shares of such series shall have voting
         powers and, if such shares shall have such voting powers, the terms and
         conditions thereof;

                  (e) whether or not a sinking  fund shall be provided  for with
         regard to the redemption of the shares of such series;

                  (f) whether or not the shares of such series, at the option of
         either the Company or the holder or upon the  happening  of a specified
         event, shall be convertible into stock of any other class or series;

                  (g) whether or not the shares of such series, at the option of
         either the Company or the holder or upon the  happening  of a specified
         event, shall be exchangeable for securities,  indebtedness, or property
         of the Company.

                                       12

<PAGE>



PART II

ITEM 1.           MARKET FOR COMMON EQUITY AND RELATED SHAREHOLDER
                  MATTERS

         The Company's stock is not currently listed on any stock exchange.

         The  Predecessor's  stock was not listed on any stock  exchange but was
from time to time  reported by NASD on the OTC  Bulletin  Board under the symbol
"SRIK."  The  range  of high  and  low bid  information  for the  shares  of the
Predecessor's  stock for the last two complete  fiscal years, as reported by the
National Quotation Bureau, is set forth below. Such quotations  represent prices
between dealers, do not include retail markup,  markdown or commission,  and may
not represent actual transactions.

                                                             High          Low
Year Ended December 31, 1997
- ---------------------------------------
     First Quarter                                          $0.281       $0.094
     Second Quarter                                          0.219        0.094
     Third Quarter                                           0.219        0.094
     Fourth Quarter                                          1.125        0.063

Year Ended December 31, 1998
- ---------------------------------------
     First Quarter                                           0.188         0.188
     Second Quarter                                          1.125         0.188
     Third Quarter                                           0.250         0.250
     Fourth Quarter                                          0.250         0.063

         As of October 5, 1999,  3,465,292 shares of  the Company's Common Stock
were issued and outstanding and held by approximately 1,350 holders of record.

         Neither the Company nor the  Predecessor  has ever paid cash  dividends
and the  Company  does not intend to do so for the  foreseeable  future.  Future
earnings,  if any,  will be used to support  the  Company's  growth.  Any future
determination  as to the  payment  of  dividends  on the  stock  will  be at the
discretion  of the  Board of  Directors  and  will  depend  upon  the  Company's
operating  results,  financial  condition,  capital  requirements,  restrictions
imposed by lenders, if any, and such other factors as the Board of Directors may
deem relevant.

ITEM 2.           LEGAL PROCEEDINGS

                     None.


ITEM 3.           CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                  ACCOUNTING AND FINANCIAL DISCLOSURE

                  (a)      Previous independent accountants.

                           (i)      On March 29, 1999, the Board of Directors of
                                    the  Predecessor  determined  not to  engage
                                    Hein and  Associates  ("Hein")  to audit the
                                    Predecessor's     consolidated     financial
                                    statements  as of and  for  the  year  ended
                                    December 31, 1998.

                                       13
<PAGE>


                           (ii)     The  reports  of  Hein  on the  consolidated
                                    financial statements of the Registrant as of
                                    and for the years  ended  December  31, 1997
                                    and 1996  contained  no  adverse  opinion or
                                    disclaimer of opinion and were not qualified
                                    or modified as to  uncertainty,  audit scope
                                    or accounting principal.

                           (iii)    The management of the Company requested that
                                    Hein furnish it  with a letter  addressed to
                                    the  Securities   and   Exchange  Commission
                                    stating  whether  or not it agrees  with the
                                    above  statements  which was filed  with the
                                    Securities and Exchange Commission. Hein did
                                    provide  such a  letter,  a copy of which is
                                    attached as Exhibit 16.

                           (iv)     In connection  with Hein's  audits as of and
                                    for the  years ended  December 31,  1997 and
                                    1996 and through  March 29, 1999, there have
                                    been  no  disagreements  with  Hein  on  any
                                    matter    of   accounting   principles    or
                                    practices,  financial statement  disclosure,
                                    or auditing  scope or procedure,  which dis-
                                    agreements if not  resolved to the satisfac-
                                    tion of Hein would  have caused them to make
                                    reference  thereto  in  their reports on the
                                    consolidated financial  statements as of and
                                    for the  years ended  December 31,  1997 and
                                    1996.

                  (b)      New independent  accountants.  On March  29, 1999 the
                           Board  of  Directors   of  the  Predecessor  formally
                           approved the appointment  of Ernst & Young LLP as its
                           independent  accountant  to  audit  the Predecessor's
                           consolidated financial  statements as  of and for the
                           year ended  December 31, 1998.  In view of  the rela-
                           tionship between the Predecessor and the Company, the
                           Company has selected  Ernst & Young LLP as its indep-
                           endent auditors.

                  (c)      Other.  The decision to change  independent  accounts
                           was  approved  by  the  Board  of  Directors  of  the
                           Predecessor.  The Predecessor  did not  have an audit
                           committee.

ITEM 4.           RECENT SALES OF UNREGISTERED SECURITIES

                  None.

ITEM 5.           INDEMNIFICATION OF DIRECTORS AND OFFICERS

                  Pursuant  to  the  Restated  Articles  of  Incorporation,  the
Company  indemnifies any person who was, is, or is threatened to be made a named
defendant or respondent in a proceeding


                                       14

<PAGE>



because  the person (i) is or was a director  or officer of the  Company or (ii)
while a director or officer of the Company,  is or was serving at the request of
the Company as a director,  officer,  partner,  venturer,  proprietor,  trustee,
employee,   agent,  or  similar  functionary  of  another  foreign  or  domestic
corporation,  partnership,  joint venture, sole proprietorship,  trust, employee
benefit plan, or other enterprise,  to the fullest extent that a corporation may
grant indemnification to a director under the Texas Business Corporation Act, as
the same exists or may hereafter be amended.

PART F/S          FINANCIAL STATEMENTS

         Prior to the closing  of the Eye Care Acquisition  in August, 1999, the
Company was one of four direct,  wholly-owned  subsidiaries of the  Predecessor.
The four subsidiaries were the Company,  LOI, LEI and Holdings.  Concurrent with
or immediately prior to the closing of the Eye Care Acquisition, the Predecessor
(i) transferred  all of the issued and  outstanding  stock of LOI and LEI to the
Company, causing LOI and LEI to become direct,  wholly-owned subsidiaries of the
Company;  (ii)  spun off the stock of the  Company  to the  shareholders  of the
Predecessor;  and (iii) spun off all but 301,375 shares (or  approximately 9% of
the total number of shares) of the issued and  outstanding  stock of Holdings to
the shareholder of the Predecessor; those shares in Holdings which were not spun
off were  transferred  to the Company.  As a result of these  transactions,  the
Company  became  the  successor  of  the  Predecessor's   business.   Thus,  the
consolidated  financial  condition and history of the Company is essentially the
same as that of the Predecessor, except for (y) the spin-off of Holdings and (z)
the  requirement  that  the  Predecessor,  upon  the  closing  of the  Eye  Care
Acquisition,  was required to have approximately $130,000 in cash, with no other
assets or liabilities.  Accordingly,  pursuant to Item 310 of Regulation S-B, it
is the Financials of the Predecessor which are attached hereto.

         See the Index to Financial Statements appearing at page F-1 hereof.

PART III.         INDEX TO EXHIBITS

         The following Exhibits are filed herewith:

Exhibit No.                                 Description
- -----------                                 -----------

3(i)                                        Restated Articles of Incorporation
                                                  (With Amendments)
3(ii)                                       Bylaws
16                                          Letter on changes in certifying
                                              account
21                                          Subsidiaries of the Registrant
27                                          Financial Data Schedule


                                    SIGNATURE

         In  accordance  with  Section  12 of the  Securities  Act of 1934,  the
Company  caused this  Registration  Statement  to be signed on its behalf by the
undersigned, thereunto duly authorized.

SARATOGA RESOURCES, INC.


By:                                                       Date: __________, 1999
   ------------------------------------------
         Thomas F. Cooke
         Chief Executive Officer


                                       15

<PAGE>
<TABLE>
<CAPTION>

                    Saratoga Resources, Inc. and Subsidiaries
                         Six Months Ended June 30, 1999
                                Table of Contents

<S>                                                                                                     <C>
Part 1. Financial Information (unaudited)

Consolidated Balance Sheets as of June 30, 1999 and December 31, 1998....................................3

Consolidated Statements of Operations
   for the three and six months ended June 30, 1999 and 1998.............................................4

   Consolidated Statements of Cash Flows
   for the six months ended June 30, 1999 and 1998.......................................................5


Notes to Consolidated Financial Statements...............................................................6



</TABLE>




<PAGE>


<TABLE>
<CAPTION>

                                Saratoga Resources, Inc. and Subsidiaries

                                       Consolidated Balance Sheets

                                    (in thousands, except share data)



                                                                             JUNE 30         December 31
                                                                              1999               1998
                                                                       ----------------- ------------------
                                                                          (unaudited)
<S>                                                                           <C>               <C>
  ASSETS
   Current assets:
     Cash and cash equivalents                                                $      96         $     290
     Marketable securities                                                            6                11
     Investment in past due accounts receivable                                       9                10
                                                                              ---------         ---------
   Total current assets                                                             111               311

   Equipment, net of accumulated depreciation                                        31                36
                                                                              ---------         ---------

   Total assets                                                               $     142         $     347
                                                                              =========         =========

   LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities:
     Accounts payable and accrued liabilities                                 $       -         $      10
     Current maturities of debt                                                       5                 5
                                                                              ---------         ---------
   Total current liabilities                                                          5                15

   Long-term debt, net of current portion                                            13                16

   Stockholders' equity:
     Preferred stock, $.001 par value; 5,000,000 shares
     authorized                                                                       -                 -
     Common stock, $.001 par value; 50,000,000 shares
     authorized, 3,465,292 shares issued and outstanding at
     June 30, 1999 and December 31, 1998                                              3                 3
     Additional paid-in capital                                                   2,490             2,490
     Accumulated deficit                                                         (2,335)           (2,148)
     Treasury stock, at cost                                                         (2)               (2)
     Other comprehensive loss                                                       (32)              (27)
                                                                              ---------         ---------
   Total stockholders' equity                                                       124               316
                                                                              ---------         ---------
   Total liabilities and stockholders' equity                                 $     142         $     347
                                                                              =========         =========

</TABLE>
See accompanying notes.


                                                   3


<PAGE>

<TABLE>
<CAPTION>


                                Saratoga Resources, Inc. and Subsidiaries

                                  Consolidated Statements of Operations

                                    (in thousands, except share data)



                                                     THREE MONTHS ENDED               Six Months Ended
                                                          JUNE 30                          June 30

                                                     1999           1998              1999           1998
                                                -------------- --------------    -------------- --------------
                                                        (unaudited)                      (unaudited)

<S>                                                <C>            <C>               <C>             <C>
   Revenues:
   Gain on sale of marketable securities           $     -        $    -            $     -         $   21
   Interest income                                       -             5                  1             12
                                                -------------- --------------     -------------- --------------
                                                         -             5                  1             33
   Costs and expenses:
     Depreciation                                        3             2                  5              4
   General and administrative                           92            96                183            191
                                                -------------- --------------     -------------- --------------
                                                        95            98                188            195

   Loss before income taxes                            (95)          (93)              (187)          (162)
   Income tax benefit                                    -             -                  -              -
                                                -------------- --------------     -------------- --------------
   Net loss                                        $   (95)       $  (93)           $  (187)        $ (162)
                                                ============== ==============     ============== ==============

   Basic and diluted loss per share                $  (.03)       $ (.03)           $  (.05)        $ (.05)
     Weighted-average number of common
     shares outstanding                              3,466         3,466              3,466          3,466
                                                ============== ==============     ============== ==============

Total comprehensive loss                           $  (102)       $  (93)           $  (192)        $ (162)
                                                ============== ==============     ============== ==============

</TABLE>

See accompanying notes.




<PAGE>

<TABLE>
<CAPTION>


                    Saratoga Resources, Inc. and Subsidiaries

                      Consolidated Statements of Cash Flows

                                 (in thousands)



                                                                                   SIX MONTHS ENDED
                                                                                        JUNE 30

                                                                                 1999             1998
                                                                           ---------------- ----------------
                                                                                     (unaudited)
<S>                                                                            <C>               <C>
   OPERATING ACTIVITIES
   Net loss                                                                    $ (187)           $  (162)
   Adjustments to reconcile net loss to net cash used in operating
   activities:
       Depreciation                                                                 5                  4
       Changes in operating assets and liabilities:
         Investment in past due accounts receivable                                 1                  -
                                                                           ---------------- ----------------
         Accounts payable and accrued liabilities                                 (10)               (13)
                                                                           ---------------- ----------------
   Net cash used in operating activities                                         (191)              (171)
                                                                           ---------------- ----------------

   INVESTING ACTIVITIES
   Purchase of equipment                                                            -                (17)
                                                                           ---------------- ----------------
   Net cash used in investing activities                                            -                (17)
                                                                           ---------------- ----------------

   FINANCING ACTIVITIES
   Payments on borrowings                                                          (3)                (1)
                                                                           ---------------- ----------------
   Net cash used in financing activities                                           (3)                (1)
                                                                           ---------------- ----------------

   Net decrease in cash and cash equivalents                                     (194)              (189)
   Cash and cash equivalents at beginning of period                               290                666
                                                                           ---------------- ----------------
   Cash and cash equivalents at end of period                                  $   96            $   477
                                                                           ================ ================
</TABLE>

See accompanying notes.



                                                   1


<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)
                                   (Unaudited)




1. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

The accompanying  unaudited  consolidated  financial statements are those of the
Company  and its  subsidiaries,  all of which are  wholly  owned,  and have been
prepared in accordance with generally accepted accounting principles for interim
financial  information  and with the  instructions to Form 10-QSB and Regulation
S-B. Accordingly,  they do not include all of the information and notes required
by generally accepted accounting  principles for complete financial  statements.
In the opinion of management,  all adjustments  (consisting of normal  recurring
accruals) considered necessary for a fair presentation for the periods indicated
have been  included.  Operating  results for the six month period ended June 30,
1999 are not necessarily  indicative of the results that may be expected for the
year ending  December 31, 1999.  The Balance Sheet at December 31, 1998 has been
derived from the audited financial statements at that date, but does not include
all of the  information  and notes  required by  generally  accepted  accounting
principles  for  complete  financial  statements.   The  accompanying  financial
statements should be read in conjunction with the audited consolidated financial
statements  (including  the notes thereto) for the year ended December 31, 1998.
Certain amounts shown in the 1998 financial statements have been reclassified to
conform to the 1999 presentation.

2. COMPREHENSIVE LOSS

Effective January 1, 1998, the Company adopted Statement of Financial Accounting
Standards No. 130, Reporting  Comprehensive Income, which requires disclosure of
total  non-stockholder  changes  in equity in  interim  periods  and  additional
disclosures of the components of non-stockholder  changes in equity on an annual
basis. Total comprehensive loss was as follows (in thousands):

<TABLE>
<CAPTION>

                                                     THREE MONTHS ENDED               Six Months ended
                                                          JUNE 30                         June 30,
                                                     1999           1998             1999           1998
                                                -------------- --------------   -------------- --------------
<S>                                                 <C>            <C>                <C>           <C>
Net loss                                            $  (95)        $  (93)            $(187)        $(162)
Unrealized loss on marketable securities                (7)             -                (5)            -
                                                -------------- --------------   -------------- --------------
Total comprehensive loss                            $ (102)        $  (93)            $(192)        $(162)
                                                ============== ==============    ============= ==============

</TABLE>


                                                   2


<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)
                                   (Unaudited)




3. INCOME TAXES

The Company has determined that a valuation  allowance should be applied against
the deferred tax assets  related to the net operating  losses of the Company due
to uncertainty regarding the assets'  realizability.  The difference between the
tax  benefit  recorded  for the six months  ended June 30,  1999 and the benefit
calculated  at the federal  statutory  rate is  primarily  due to the  valuation
allowance applied against the deferred tax assets.

4. PENDING TRANSACTIONS

On April 12, 1999 the Company  entered into an agreement and plan of merger with
OptiCare  Eye  Health  Centers,  Inc.  (OptiCare),  a  provider  of  consulting,
administrative and other support services to optometry and ophthalmology eyecare
centers located in Connecticut,  and with PrimeVision  Health,  Inc. (Prime),  a
vertically  integrated vision services company,  whereby each of those companies
would be merged  with two  wholly-owned,  newly  organized  subsidiaries  of the
Company  in an  all-stock  transaction  by  the  Company  issuing  97.5%  of the
Company's common stock to the stockholders of OptiCare and Prime.

The Prime  merger will be  accounted  for as a reverse  acquisition  by Prime of
Saratoga,  a  subsidiary  of the  Company,  at book  value  with no  adjustments
reflected to  historical  values.  The  Company's  merger with  OptiCare will be
accounted for by the purchase  method of accounting  with the excess of purchase
price over the estimated  fair value of the assets  acquired  being  recorded as
goodwill.

To satisfy certain conditions of the Prime/OptiCare merger, the Company proposes
to contribute  substantially all of its assets (other than  approximately 92% of
the capital stock of Saratoga Holdings I, Inc., a Texas corporation ("SHI"), and
approximately  $150,000  in cash) to  Saratoga  Resources,  a Texas  corporation
("Saratoga-Texas"),  which is a  wholly-owned  subsidiary  of the  Company.  The
Company will then distribute to the  stockholders  of the Company,  prior to the
effective time of the Prime/OptiCare merger, the following:

         (i) all the capital stock of Saratoga-Texas, and

        (ii) the capital stock of SHI not held by Saratoga-Texas.

                                        3


<PAGE>



                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)
                                   (Unaudited)



4. PENDING TRANSACTIONS (CONTINUED)

Saratoga-Texas  will continue its operations in the energy  industry,  utilizing
its database for oil and gas prosper evaluation and development.  Saratoga-Texas
will have its own separate management, control and incentive structure.

The Company has filed a  registration  statement on Form S-4 with the Securities
and Exchange  Commission to register up to 8,800,000  shares of its common stock
to be issued to the  former  securities  holders  of Prime and  OptiCare  in the
Prime/OptiCare  merger. The registration statement was declared effective by the
Commission as of July 30, 1999.

The Company has called a special meeting of stockholders for August 10, 1999, to
vote upon the  proposals  necessary  to  authorize  the Company to carry out the
Prime/OptiCare  merger.  The  spin-off  of  Saratoga-Texas  will not be effected
unless the Prime/OptiCare merger is effected.

The Company has filed a registration  statement on Form SB-2 with the Securities
and Exchange  Commission  (SEC) under the Securities Act of 1933 to register the
proposed  spin-off of approximately  92% of the common stock of its wholly owned
subsidiary,  SHI, to the stockholders of the Company on a one-for-one basis. The
remaining balance will be contributed to SaratogaTexas.



                                        4


<PAGE>

<TABLE>
<CAPTION>

                                Saratoga Resources, Inc. and Subsidiaries
                                Audited Consolidated Financial Statements

                                      Index to Financial Statements
                                      -----------------------------
<S>                                                                                                    <C>
Report of Independent Auditors.........................................................................F-2
                                                                                                       ---

Consolidated Balance Sheets as of December 31, 1997 and 1998...........................................F-4
                                                                                                       ---

Consolidated Statements of Operations
   for the years ended December 31, 1997 and 1998......................................................F-5
                                                                                                       ---

   Consolidated Statements of Changes in Stockholders' Equity
   for the years ended December 31, 1997 and 1998......................................................F-6
                                                                                                       ---
   Consolidated Statements of Cash Flows
   for the years ended December 31, 1997 and 1998......................................................F-7
                                                                                                       ---

Notes to Consolidated Financial Statements.............................................................F-9
                                                                                                       ---
</TABLE>



                                      F-1

<PAGE>

                         Report of Independent Auditors



Board of Directors
Saratoga Resources, Inc. and Subsidiaries


We  have  audited  the  accompanying  consolidated  balance  sheet  of  Saratoga
Resources,  Inc.  and  Subsidiaries  as of December  31,  1998,  and the related
consolidated statements of operations,  changes in stockholders' equity and cash
flows for the year then ended. These consolidated  financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
Saratoga  Resources,  Inc.  and  Subsidiaries  at  December  31,  1998,  and the
consolidated  results of their operations and their cash flows for the year then
ended in conformity with generally accepted accounting principles.

                                                           /s/ Ernst & Young LLP

Austin, Texas
March 31, 1999




                                      F-2

<PAGE>

                          INDEPENDENT AUDITOR'S REPORT



Board of Directors and Stockholders
Saratoga Resources, Inc.
Austin, Texas


We  have  audited  the  accompanying  consolidated  balance  sheet  of  Saratoga
Resources,  Inc.  and  subsidiaries  as of December  31,  1997,  and the related
consolidated   statements  of  operations,   changes  in  stockholders'   equity
(deficit),  and cash flows for the year then ended.  These financial  statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe our audit provides a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Saratoga Resources,
Inc.  and  subsidiaries  as of  December  31,  1997,  and the  results  of their
operations  and their cash flows for the year then  ended,  in  conformity  with
generally accepted accounting principles.


/s/ Hein & Associates LLP

Houston, Texas
January 15, 1998

                                      F-3
<PAGE>

<TABLE>
<CAPTION>

                                Saratoga Resources, Inc. and Subsidiaries

                                       Consolidated Balance Sheets

                                 (in thousands, except per share amounts)



                                                                                    DECEMBER 31
                                                                              1997               1998
                                                                       ----------------- ------------------
<S>                                                                          <C>                <C>
   ASSETS
   Current assets:
     Cash and cash equivalents                                               $     666          $     290
     Marketable securities                                                           -                 11
     Trade receivables, less allowance for doubtful accounts of
     $23 at December 31, 1997 and 1998                                               -                  -
     Investment in past due accounts receivable                                      -                 10
                                                                        ----------------- ------------------
   Total current assets                                                            666                311
                                                                        ----------------- ------------------

   Equipment, net of accumulated depreciation                                       44                 36
                                                                        ----------------- ------------------

   Total assets                                                              $     710           $    347
                                                                        ================= ==================

   LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities:
     Accounts payable and accrued liabilities                                $       2           $     10
     Accrued legal                                                                  16                  -
     Current maturities of debt                                                      4                  5
                                                                        ----------------- ------------------
   Total current liabilities                                                        22                 15
                                                                        ----------------- ------------------
   Long-term debt, net of current portion                                           21                 16

   Stockholders' equity:
     Preferred stock, $.001 par value; 5,000,000 shares
     authorized                                                                      -                  -
     Common Stock, $.001 par value; 50,000,000 shares
     authorized, 3,465,292 shares issued and outstanding at
     December 31, 1997 and 1998                                                      3                  3
     Additional paid-in capital                                                  2,490              2,490
     Accumulated deficit                                                        (1,824)            (2,148)
     Treasury stock, at cost                                                        (2)                (2)
     Other comprehensive loss                                                        -                (27)
                                                                        ----------------- ------------------
   Total stockholders' equity                                                      667                316
                                                                        ----------------- ------------------
   Total liabilities and stockholders' equity                                $     710          $     347
                                                                        ================= ==================

</TABLE>
See accompanying notes.

                                      F-4



<PAGE>

<TABLE>
<CAPTION>


                                Saratoga Resources, Inc. and Subsidiaries

                                  Consolidated Statements of Operations

                                 (in thousands, except per share amounts)



                                                                              YEARS ENDED DECEMBER 31

                                                                               1997               1998
                                                                        ----------------- ------------------
<S>                                                                         <C>                <C>
   Revenues:
   Gain on sale of marketable securities                                    $     -            $     19
   Interest income                                                               31                  19
   Other                                                                          4                   1
                                                                        ----------------- ------------------
                                                                                 35                  39
   Costs and expenses:
     Depreciation                                                                 7                  11
   General and administrative                                                   446                 350
   Loss on marketable securities                                                  -                   1
   Interest expense                                                               9                   1
                                                                        ----------------- ------------------
                                                                                462                 363

   Gain arising from settlement of lawsuit                                      309                   -
                                                                        ----------------- ------------------

   Loss before income taxes                                                    (118)               (324)
   Income tax benefit                                                             -                   -
                                                                        ----------------- ------------------
   Net loss                                                                 $  (118)           $   (324)
                                                                        ================= ==================
   Basic and diluted loss per share:                                        $  (.03)           $   (.09)
                                                                        ================= ==================
     Weighted-average number of common shares outstanding                     4,260               3,465
                                                                        ================= ==================
</TABLE>


See accompanying notes.

                                      F-5




<PAGE>

<TABLE>
<CAPTION>


                    Saratoga Resources, Inc. and Subsidiaries

           Consolidated Statements of Changes in Stockholders' Equity

                                 (in thousands)





                                           COMMON STOCK    Additional                         Other        Total
                                        ------------------- Paid-in  Accumulated Treasury Comprehensive Stockholders'
                                          SHARES   Amount   Capital    Deficit    Stock       Loss        Equity
                                        ----------------------------------------------------------------------------
<S>                                      <C>         <C>     <C>        <C>          <C>        <C>      <C>
   Balances at December 31, 1996          6,809      $  7    $ 2,909    $(1,706)     $(2)       $  -     $1,208
   Acquisition of stock arising
     from settlement of lawsuit          (2,465)       (3)      (244)         -        -           -       (247)
   Purchase of stock arising from
      settlement of lawsuit                  (8)        -         (1)         -        -           -         (1)
   Purchase of stock from former
      directo                              (871)       (1)      (174)         -        -           -       (175)
   Net loss                                   -         -          -       (118)       -           -       (118)
                                        ----------------------------------------------------------------------------
   Balances at December 31, 1997          3,465         3      2,490     (1,824)      (2)          -        667
   Net loss                                   -         -          -       (324)       -           -       (324)
   Unrealized loss on marketable
      securities                              -         -          -          -        -         (27)       (27)
                                        ----------------------------------------------------------------------------
   Comprehensive loss                         -         -          -          -        -           -       (351)
                                        ----------------------------------------------------------------------------
   Balances at December 31, 1998          3,465      $  3    $ 2,490    $(2,148)     $(2)       $(27)     $ 316
                                        ============================================================================

</TABLE>

See accompanying notes.



                                      F-6


<PAGE>


<TABLE>
<CAPTION>

                                Saratoga Resources, Inc. and Subsidiaries

                                  Consolidated Statements of Cash Flows

                                              (in thousands)



                                                                               YEARS ENDED DECEMBER 31
                                                                               1997               1998
                                                                        ------------------ -------------------
<S>                                                                         <C>                <C>
   OPERATING ACTIVITIES
   Net loss                                                                 $(118)             $(324)
   Adjustment to reconcile net loss to net cash used in operating
   activities:
       Realized gain on sale of marketable securities, net                      -                (18)
       Depreciation                                                             7                 11
       Provision for doubtful accounts                                         23                  -
       Gain arising from settlement of lawsuit                               (309)                 -
       Changes in operating assets and liabilities:
         Trade receivables                                                     52                  -
         Investment in past due accounts receivable                             -                (10)
         Accounts payable and accrued liabilities                            (154)                 8
         Accrued legal                                                         (3)               (16)
                                                                        ------------------ ------------------
   Net cash used in operating activities                                     (502)              (349)
                                                                        ------------------ -------------------

   INVESTING ACTIVITIES
   Purchase of equipment                                                       (5)                (3)
   Purchase of marketable securities                                            -                (62)
   Sale of marketable securities                                                -                 42
                                                                        ------------------ -------------------
   Net cash used in investing activities                                       (5)               (23)
                                                                        ------------------ -------------------
</TABLE>

                                      F-7



<PAGE>


<TABLE>
<CAPTION>

                                Saratoga Resources, Inc. and Subsidiaries

                            Consolidated Statements of Cash Flows (continued)

                                              (in thousands)



                                                                               YEARS ENDED DECEMBER 31

                                                                               1997               1998
                                                                        ------------------ -------------------
<S>                                                                         <C>                  <C>
   Financing activities
   Purchase of stock from former director                                   $   (175)            $     -
   Purchase of stock in settlement of lawsuit                                     (1)                  -
   Payments on borrowings                                                         (1)                 (4)
                                                                        ------------------ -------------------
   Net cash used in financing activities                                        (177)                 (4)
                                                                        ------------------ -------------------

   Net decrease in cash and cash equivalents                                    (684)               (376)
   Cash and cash equivalents at beginning of year                              1,350                 666
                                                                        ------------------ -------------------
   Cash and cash equivalents at end of year                                 $    666             $   290
                                                                        ================== ===================

   Supplemental cash flow information:
     Cash paid for interest                                                 $      9             $     1
     Cash paid for income taxes                                             $      -             $     -
     Equipment acquired with long-term debt                                 $     26             $     -

</TABLE>

See accompanying notes.

                                      F-8




<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




1. Organization and Summary of Significant Accounting Policies

ORGANIZATION

Saratoga Resources, Inc., a Delaware corporation, (the "Company",  "Saratoga" or
the "Registrant") had traditionally  been engaged in oil and gas exploration and
development  of  properties  located  in far  southwest  and east  Texas  and in
Louisiana.

During 1997 the  Company  entered  into a purchase  and sale  agreement  for the
acquisition  of certain  oil and gas  properties  for a purchase  price of $27.5
million.   The  Company  was  ultimately   unsuccessful  in   consummating   the
acquisition, but was awarded a $400,000 break-up fee, which has been recorded as
a reduction of general and administrative expenses during 1997.

USE OF ESTIMATES

The preparation of the Company's consolidated financial statements in accordance
with  generally  accepted  accounting  principles  requires  management  to make
estimates  and  assumptions  that affect the amounts  reported in the  financial
statements  and  accompanying  notes.  Actual  results  could  differ from these
estimates.

PRINCIPLES OF CONSOLIDATION

The accompanying  consolidated  financial statements include the accounts of the
Company  and  all of  its  wholly-owned  and  majority-owned  subsidiaries.  All
significant   intercompany   accounts  and   transactions   are   eliminated  in
consolidation.

CASH AND CASH EQUIVALENTS

The Company  considers all  investments  with  maturities of ninety days or less
when purchased to be cash equivalents.



                                      F-9

<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

MARKETABLE SECURITIES

All marketable securities are classified as available-for-sale and are available
to  support  current  operations  or  to  take  advantage  of  other  investment
opportunities.  These  securities  are stated at estimated fair value based upon
market  quotes.  Unrealized  gains and losses,  net of tax,  are computed on the
basis of specific  identification  and are  included as a separate  component of
stockholders'  equity.  Realized gains,  realized losses, and declines in value,
judged to be  other-thantemporary,  are  included in Other  Income.  The cost of
securities  sold is based on the  specific  identification  method and  interest
earned is included in Interest Income.

INVESTMENT IN PAST DUE ACCOUNTS RECEIVABLE

On November 12, 1998, the Company's wholly owned subsidiary Saratoga Holdings I,
Inc.  acquired a portfolio of past due  accounts  receivable  for  approximately
$10,300 and recorded it at cost. These receivables  represent amounts previously
due various major retail  businesses  arising from the sale of various  consumer
products.  The face amount of these  receivables  totals $223,907.  The ultimate
collection  of these  receivables  will depend on a variety of factors,  many of
which are outside the Company's  control.  Any collections will reduce the asset
balance until it is $-0-, with any remaining collections recorded as revenue.

EQUIPMENT

Equipment is recorded at cost less  accumulated  depreciation.  Depreciation  of
equipment is computed using the straight-line basis over the five year estimated
useful life of the assets.

Ordinary  maintenance and repairs are charged to expense, and expenditures which
extend the  physical or economic  life of the assets are  capitalized.  Gains or
losses on  disposition of assets are recognized in income and the related assets
and accumulated depreciation accounts are adjusted accordingly.


                                      F-10


<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

INCOME TAXES

The Company  accounts for income taxes in accordance with Statement of Financial
Accounting Standards (SFAS) No. 109, Accounting for Income Taxes. This statement
prescribes  the use of the  liability  method  whereby  deferred  tax  asset and
liability account balances are determined based on differences between financial
reporting  and tax bases of assets and  liabilities  and are measured  using the
enacted  tax rates and laws that  will be in  effect  when the  differences  are
expected to reverse.

LOSS PER SHARE

The Company  follows the provisions of SFAS No. 128,  Earnings Per Share.  Basic
net loss per  share is  computed  by  dividing  net  loss  available  to  common
stockholders by the weighted average number of common shares  outstanding during
the period.  Diluted net loss per share is calculated using the weighted average
number  of  outstanding  shares of  Common  Stock  plus  dilutive  common  stock
equivalents.  Diluted net loss per share has not been presented as the effect of
the assumed  exercise of warrants is antidilutive due to the Company's net loss.
As such,  the numerator  and the  denominator  used in computing  both basic and
diluted pro forma net loss per share  allocable  to holders of common  stock are
equal.

COMPREHENSIVE LOSS

Effective  January  1,  1998,  the  Company  adopted  SFAS  No.  130,  Reporting
Comprehensive Income, which requires disclosure of total non-stockholder changes
in equity in interim  periods and  additional  disclosures  of the components of
non-stockholder changes in equity on an annual basis.
Total comprehensive loss was as follows (in thousands):


                                                   YEARS ENDED DECEMBER 31,
                                                    1997              1998
                                            ------------------ -----------------

Net loss                                            $(118)              $(324)
Unrealized loss on marketable securities                -                 (27)
Comprehensive loss                                  $(118)              $(351)
                                            ================== =================



                                      F-11



<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

SEGMENTS

In  1997,  the  Financial  Accounting  Standards  Board  issued  SFAS  No.  131,
Disclosures  About  Segments of an  Enterprise  and Related  Information,  which
establishes  reporting  standards for a company's  operating  segments in annual
financial  statements and the reporting of selected  information about operating
segments in financial statements.  The adoption of SFAS No. 131 had no effect on
the disclosure of segment  information as the Company  continues to consider its
business activities as a single segment.

CONCENTRATIONS OF CREDIT RISK

The Company  maintains  in a single  bank  deposits  which  exceed the amount of
federal deposit insurance available. Management believes the possibility of loss
on these deposits is minimal.

RECLASSIFICATIONS

Certain reclassifications have been made in prior year amounts to conform to the
current year's presentation.

2. EQUIPMENT

Equipment consists of the following (in thousands):


                                                        DECEMBER 31
                                                  1997               1998
                                           ------------------ ------------------

Office equipment                                   $22                $25
Automobile                                          31                 31
                                           ------------------ ------------------
                                                    53                 56

Less accumulated depreciation                        9                 20
                                           ------------------ ------------------
                                                   $44                $36
                                           ================== ==================

                                      F-12


<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




3. LONG-TERM DEBT

As of December 31, 1998,  long-term  debt  consisted of a note payable to a bank
due in monthly installments of $564, including interest at 10%. The note payable
is due August 27, 2002 and is collateralized by an automobile.

Future  maturities of the long-term debt as of December 31, 1998 are as follows:
$5,000 in 1999; $6,000 in 2000; $6,000 in 2001; and $4,000 in 2002.

4. LEASE OBLIGATIONS

At  December  31,  1998 the Company  maintains  an office in Austin,  Texas on a
month-to-month  basis at a current  rate of $2,175 per month.  The Company  also
leases  an  office  in  Houston,  Texas  from a  director  of the  Company  on a
month-to-month basis at no charge.

5. INCOME TAXES

As  of  December  31,  1998,   the  Company  had  federal  net  operating   loss
carryforwards  of approximately  $420,000.  The net operating losses will expire
beginning in 2012, if not utilized.

Utilization of the net operating  losses may be subject to a substantial  annual
limitation due to the "change in ownership"  provisions of the Internal  Revenue
Code of 1986. The annual limitation, if applicable, may result in the expiration
of net operating losses.

                                      F-13



<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




5. INCOME TAXES (CONTINUED)

Deferred  income  taxes  reflect  the net tax effects of  temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
purposes and the amounts used for income tax purposes. Significant components of
the Company's  deferred taxes for the years ended December 31, 1997 and 1998 are
as follows:


                                                   1997              1998
                                            ------------------ -----------------

Deferred tax liabilities:
   Depreciable assets                          $       -          $       (717)
                                            ------------------ -----------------
Total deferred tax liabilities                         -                  (717)

Deferred tax assets:
   Tax carryforwards                              40,000               155,414
   Accrual to cash adjustment                          -                 3,700
                                             ----------------- -----------------
Total deferred tax assets                         40,000               159,114
                                             ----------------- -----------------
Net deferred tax assets before
   valuation allowance                            40,000               158,397
Valuation allowance for deferred tax assets      (40,000)             (158,397)
                                             ----------------- -----------------
Net deferred tax assets (liabilities)          $       -          $          -
                                             ================= =================

The Company has established  valuation  allowances equal to the net deferred tax
assets due to uncertainties regarding their realization. The valuation allowance
increased by approximately  $118,000 during the year ended December 31, 1998 due
to net operating losses which were not benefited.

The  reconciliation  of income tax attributable to continuing  operations at the
U.S. federal statutory tax rates to income tax expense is:


                                                  1997              1998
                                          ------------------ -----------------

Pre-tax book income                              34.0%              34.0%
State taxes (net of federal benefit)                -                3.0%
Permanent items and other                           -               (0.4)%
Application of valuation allowance              (34.0)%            (36.6)%
                                          ------------------ -----------------
Comprehensive loss                              $(118)             $(351)
                                          ================== =================



                                      F-14

<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


6. LITIGATION

From May, 1996 to May, 1997, the Company was involved in litigation  with Joseph
T.  Kaminski  ("Kaminski"),  a former  executive  officer  and  director  of the
Company.  As  previously  reported  by the  Company  in a report  filed with the
Securities and Exchange Commission, the most recent of which was Form 8-K (filed
March 14,  1997),  the  Company  and two of its  directors,  Thomas F. Cooke and
Randall F. Dryer, entered into a settlement agreement and full and final release
(the  "settlement  agreement")  dated  March  10,  1997 with  Kaminski,  in full
settlement of all matters concerning the lawsuits.

Pursuant to the terms of the settlement  agreement,  Kaminski transferred all of
his equity  interest in the Company,  consisting  of 2,465,371  shares of common
stock and 100,000 stock warrants, to the Company and forgave amounts owed him by
the Company of $62,000.  As a result of this settlement,  the Company recorded a
gain of $309,000.  Kaminski  also agreed to sell to the Company  8,000 shares of
the Company's common stock held in trust in exchange for  approximately  $1,000.
Both the Company and Kaminski agreed to release and discharge any and all claims
or causes of action of every nature existing between the parties.

Accordingly, all claims and counterclaims by and against the Company and its two
directors Thomas F. Cooke and Randall F. Dryer have been dismissed, and there is
no pending  litigation  against the Company or its directors at December 1997 or
1998.

7. STOCKHOLDERS' EQUITY

Preferred stock may be issued from time to time in one or more series.  Prior to
each  issuance,  the Board of Directors is authorized to determine the number of
shares, relative powers, preferences, rights and qualifications,  limitations or
restrictions  of all shares of such  series.  Shares of any series of  preferred
stock  which have been  acquired  by the  Company or which,  if  convertible  or
exchangeable, have been converted into or exchanged for shares of authorized and
unissued  shares of stock of another class,  would have the status of authorized
and unissued shares of preferred stock, subject to the conditions adopted by the
Board of Directors of the Company.

The Company issued  warrants to a former  consultant to purchase 6,667 shares of
common stock for an exercise price of 120% of the share price that is offered to
the public in any public offering.  These warrants were issued in December, 1993
and have no  expiration  date.  The Company  issued  warrants  to the  Company's
Chairman to purchase  100,000  shares of common  stock for an exercise  price of
$1.60 per share. These warrants were issued in December, 1994 and expire in May,
1999.


                                      F-15

<PAGE>
                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)



8. PENDING TRANSACTIONS

On December 22, 1998 the Company entered into letters of intent with PrimeVision
Health, Inc., a vertically  integrated vision services company, and OptiCare Eye
Health Centers, Inc., a provider of consulting, administrative and other support
services  to  optometry  eyecare  centers  located in  Connecticut,  whereby the
Company would acquire Prime and OptiCare in an all-stock  transaction by issuing
97.5% of the Company's  common stock to the  shareholders of Prime and OptiCare.
However,  the Company has not yet entered into a formal  binding  agreement  for
these acquisitions.

As contemplated by the Prime Vision/OptiCare merger,  Saratoga-Delaware proposes
to  contribute   substantially  all  of  its  assets  to   Saratoga-Texas,   its
wholly-owned  subsidiary.  Saratoga-Texas  will  continue its  operations in the
energy industry,  utilizing its database for oil and gas prospect evaluation and
development.  Saratoga-Delaware  then  proposes to spin-off  all of the stock to
Saratoga-Texas to the current stockholders of Saratoga-Delaware on a one-for-one
basis to provide  Saratoga-Texas with its own separate  management,  control and
incentive structure.

Saratoga-Delaware  formed  Saratoga  Holdings in November 1998 as a wholly-owned
subsidiary,  and  has  caused  it to  commence  operations  in the  business  of
acquiring,  reselling,  managing and  collecting  portfolios of  delinquent  and
defaulted  accounts  receivable.  Saratoga-Delaware  has  filed  a  registration
statement with the Securities and Exchange  Commission  under the Securities Act
of 1933 to register the  proposed  spin-off of  approximately  90% of the common
stock  of  Saratoga  Holdings  to the  stockholders  of  Saratoga-Delaware  on a
one-for-one basis. The remaining 10% will be contributed to Saratoga-Texas.



                                      F-16

<PAGE>


                                  EXHIBIT INDEX


The following exhibits were filed with the original 10SB12g on October 6, 1999:

Exhibit No.     Description
- -----------     -----------

3(i)            Restated Articles of Incorporation

3(ii)           Bylaws

16              Letter on changes in certifying account

21              Subsidiaries of the Registrant

27              Financial Data Schedule






© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission